| Ingresos TV | $4.5M |
| Bonus TV por Posición | $424K |
| Ingresos por partido | $45K |
| Patrocinio | $68K |
| Merchandising | $892K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $148K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.8M |
| Salarios personal | $38K |
| Amortización de Fichajes | $112K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $6.1M | $5.0M | $1.1M | $31.1M |
| Sep 2027 | $5.9M | $4.6M | $1.3M | $29.9M |
| Aug 2027 | $7.4M | $4.3M | $3.1M | $28.4M |
| Jul 2027 | $9.2M | $3.8M | $5.3M | $26.6M |
| Jun 2027 | $6.5M | $3.8M | $2.7M | $24.8M |
| May 2027 | $7.1M | $4.6M | $2.5M | $22.2M |
| Apr 2027 | $7.6M | $3.9M | $3.7M | $19.6M |
| Mar 2027 | $8.3M | $4.0M | $4.3M | $16.0M |
| Feb 2027 | $6.4M | $3.4M | $2.9M | $11.7M |
| Jan 2027 | $8.9M | $3.4M | $5.5M | $20.9M |
| Dec 2026 | $6.4M | $2.8M | $3.6M | $16.1M |
| Nov 2026 | $6.7M | $3.0M | $3.6M | $12.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $445K |
| Local Dairy Co. | $374K |